Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.25% first-year return on $135k initial cash invested.
-16.25%
Cash On Cash
2.47%
Cap Rate
0.4
DSCR
$2,885
Rent
-$1,825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,885 income − $4,710 expenses = $1,825 out of pocket
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,560
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,885
Total Expenses
$4,710
Mortgage P&I
99%
$2,854
Property Taxes
9%
$271
Home Insurance
7%
$201
HOA
0%
$0
Property Management
15%
$433
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$721